{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["סיכום תקציב","הכנסות חודשיות","הוצאות חודשיות","הוצאות בסמסטר"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"סיכום תקציב","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"התקציב שלי לאוניברסיטה"]
[null,"אחוז ההוצאות מתוך ההכנסות",null,null,"תרשים טורים מקובץ באשכולות שמשווה בין ההכנסות החודשיות להוצאות החודשיות נמצא בתא זה."]
[null,{"$f":"NetMonthlyExpenses/NetMonthlyIncome","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"NetMonthlyExpenses","v":1770}]
[null,"הכנסות חודשיות נטו"]
[null,{"$f":"Total_MonthlyIncome","v":{"v":2750,"d":"₪ 2,750"}}]
[null,"הוצאות חודשיות נטו"]
[null,{"$f":"Total_MonthlyExpenses+Total_SemesterExpenses","v":{"v":1770,"d":"₪ 1,770"}}]
[null,"יתרה"]
[null,{"$f":"NetMonthlyIncome-NetMonthlyExpenses","v":{"v":980,"d":"₪ 980"}}]

{"sheet":"הכנסות חודשיות","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"התקציב שלי לאוניברסיטה"}]
[null,"הכנסות חודשיות"]
[null,"פריט","סכום"]
[null,"הכנסה קבועה",{"v":1500,"d":"₪ 1,500"}]
[null,"עזרה כספית",{"v":500,"d":"₪ 500"}]
[null,"הלוואות",{"v":500,"d":"₪ 500"}]
[null,"הכנסה אחרת",{"v":250,"d":"₪ 250"}]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,MonthlyIncome[סכום])","v":{"v":2750,"d":"₪ 2,750.00"}}]

{"sheet":"הוצאות חודשיות","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"התקציב שלי לאוניברסיטה"}]
[null,"הוצאות חודשיות"]
[null,"פריט","סכום"]
[null,"שכ\"ד",{"v":20,"d":"₪ 20"}]
[null,"שירותים ציבוריים",{"v":50,"d":"₪ 50"}]
[null,"טלפון נייד",{"v":75,"d":"₪ 75"}]
[null,"מצרכים",{"v":250,"d":"₪ 250"}]
[null,"הוצאות רכב",{"v":50,"d":"₪ 50"}]
[null,"הלוואות סטודנט",{"v":500,"d":"₪ 500"}]
[null,"כרטיסי אשראי",{"v":275,"d":"₪ 275"}]
[null,"ביטוח",{"v":125,"d":"₪ 125"}]
[null,"תספורות",{"v":50,"d":"₪ 50"}]
[null,"בידור",{"v":0,"d":"₪ 0"}]
[null,"שונות",{"v":0,"d":"₪ 0"}]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,MonthlyExpenses[סכום])","v":{"v":1395,"d":"₪ 1,395"}}]

{"sheet":"הוצאות בסמסטר","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Workbook_Title","v":"התקציב שלי לאוניברסיטה"}]
[null,"הוצאות בסמסטר*"]
[null,"פריט","סכום","לחודש"]
[null,"שכר לימוד",{"v":750,"d":"₪ 750"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[סכום]]/4, \"\")","v":{"v":187.5,"d":"₪ 188"}}]
[null,"עלויות מעבדה",{"v":250,"d":"₪ 250"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[סכום]]/4, \"\")","v":{"v":62.5,"d":"₪ 63"}}]
[null,"ספרים",{"v":500,"d":"₪ 500"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[סכום]]/4, \"\")","v":{"v":125,"d":"₪ 125"}}]
[null,"פיקדונות",{"v":0,"d":"₪ 0"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[סכום]]/4, \"\")","v":{"v":0,"d":"₪ 0"}}]
[null,"תחבורה",{"v":0,"d":"₪ 0"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[סכום]]/4, \"\")","v":{"v":0,"d":"₪ 0"}}]
[null,"עלויות אחרות",{"v":0,"d":"₪ 0"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[סכום]]/4, \"\")","v":{"v":0,"d":"₪ 0"}}]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,SemesterExpenses[סכום])","v":{"v":1500,"d":"₪ 1,500.00"}},{"$f":"SUBTOTAL(109,SemesterExpenses[לחודש])","v":{"v":375,"d":"₪ 375.00"}}]
[null,"* על בסיס סמסטר של 4 חודשים"]